[SALCON] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[SALCON] SALCON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SALCON's Result
SALCON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 94,482 85,276 146,766 0 132,548 153,752 144,592 -28.75%
PBT 4,520 5,172 14,347 0 23,101 33,184 30,640 -78.24%
Tax -3,846 -4,164 -5,081 0 -8,182 -11,240 -9,032 -49.35%
NP 674 1,008 9,266 0 14,918 21,944 21,608 -93.69%
-
NP to SH 674 1,008 9,266 0 14,918 21,944 21,608 -93.69%
-
Tax Rate 85.09% 80.51% 35.42% - 35.42% 33.87% 29.48% -
Total Cost 93,808 84,268 137,500 0 117,629 131,808 122,984 -19.41%
-
Net Worth 107,047 104,289 102,764 0 102,976 100,293 83,287 22.14%
Dividend
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 107,047 104,289 102,764 0 102,976 100,293 83,287 22.14%
NOSH 198,235 193,846 190,658 189,644 189,644 188,522 167,244 14.50%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 0.71% 1.18% 6.31% 0.00% 11.26% 14.27% 14.94% -
ROE 0.63% 0.97% 9.02% 0.00% 14.49% 21.88% 25.94% -
Per Share
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 47.66 43.99 76.98 0.00 69.89 81.56 86.46 -37.78%
EPS 0.34 0.52 4.86 0.00 7.87 11.64 12.92 -94.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.538 0.539 0.00 0.543 0.532 0.498 6.66%
Adjusted Per Share Value based on latest NOSH - 197,272
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 9.12 8.24 14.17 0.00 12.80 14.85 13.96 -28.77%
EPS 0.07 0.10 0.89 0.00 1.44 2.12 2.09 -93.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1034 0.1007 0.0992 0.00 0.0995 0.0969 0.0804 22.20%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/06/04 30/04/04 30/01/04 31/10/03 -
Price 1.07 1.02 1.37 1.54 2.10 2.43 2.77 -
P/RPS 2.24 2.32 1.78 0.00 3.00 2.98 3.20 -24.74%
P/EPS 314.71 196.15 28.19 0.00 26.69 20.88 21.44 750.71%
EY 0.32 0.51 3.55 0.00 3.75 4.79 4.66 -88.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.90 2.54 0.00 3.87 4.57 5.56 -56.08%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/06/04 30/04/04 31/01/04 31/10/03 CAGR
Date 23/03/05 21/12/04 20/09/04 - 28/06/04 29/03/04 01/12/03 -
Price 0.83 1.02 1.07 0.00 1.55 2.12 2.34 -
P/RPS 1.74 2.32 1.39 0.00 2.22 2.60 2.71 -29.74%
P/EPS 244.12 196.15 22.02 0.00 19.70 18.21 18.11 694.86%
EY 0.41 0.51 4.54 0.00 5.08 5.49 5.52 -87.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.90 1.99 0.00 2.85 3.98 4.70 -58.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment